← Back to Properties
DuplexLTR

334 N Temple Ave, Indianapolis, IN, 46201

Photos for this property are hosted on the MLS listing.

See Photos on Zillow →
property type
Duplex
list price
$150,000
cap rate
8.5%
cash-on-cash return
6.6%

Condition Notes

These are larger, well-proportioned 3BR/2BA units — bigger than most of what's in this batch — with original hardwood floors and dated-but-functional bathrooms. The basement is unfinished with older but labeled electrical and visible mechanicals, typical for a property this age being sold as-is. The backyard could use some landscaping attention, but I didn't see anything pointing to a structural issue.

↑ Back to Top

Strategy Comparison

Day-one cash flow is close to breakeven on a fully managed basis at today's in-place rents, and modestly positive if you self-manage. What makes this one interesting is the gap between the $150,000 ask and what I believe it's actually worth, plus a genuine rent-to-market opportunity — comparable 3BR units in the area are renting $925–$1,200, well above the current $715–$785.

LTR — current rents (self-managed)

Gross Annual Income$19,200
Cash Flow Monthly-$20
Cap Rate8.5%
Cash-on-Cash Return5%
OutlookTHIN/OK

Conventional 20% down / 7.5% / 30-yr — same financing as the market-rent scenario below; this one assumes you self-manage rather than pay a third-party property manager, which is what keeps it near breakeven at today's in-place rents.

LTR — at market rent

Gross Annual Income$25,200
Cash Flow Monthly$360
Cap Rate10.2%
Cash-on-Cash Return13%
OutlookSTRONG

Conventional 20% down / 7.5% / 30-yr — this is a turnkey buy-and-hold, financed conventionally, once rents are turned over to market rate.

↑ Back to Top

Comps

Sale Comps

AddressPriceConfigStatusSqft
437 N Temple Ave, 46201~$202,800 est.3BR/2BAestimate
324 N Oxford St, 46201$242,4563BRsold1,344

Both point above the $150,000 ask; I'm still using a more conservative $195,000 ARV given the as-is condition.

Rent Comps

Current in-place rents ($715 and $785) sit meaningfully below both comps.

↑ Back to Top

The Numbers

Deal Terms
Purchase Price
$150,000
Down Payment
20%
Interest Rate
7.5%
Loan Term
30 yrs
Closing Costs
$4,500
Repair Budget
$6,000
Monthly Rent
$1,600
Annual Property Tax
$3,562
Annual Insurance
$0
Monthly HOA
$0
Property Management
0%
Maintenance Reserve
5%
Vacancy Reserve
5%
CapEx Reserve
5%
Projected Performance
Loan Amount
$120,000
Total Cash Invested
$40,500
Monthly P&I
$839
Monthly Operating Exp.
$537
Monthly Cash Flow
$224
Annual Cash Flow
$2,689
Cap Rate
8.5%
Cash-on-Cash Return
6.6%
ARV Estimate
$195,000
↑ Back to Top
↑ Back to Top

Want to Talk Through This Deal?

Happy to walk through the numbers, the strategy, or anything else about this property.

Let's TalkEmail Me

This analysis is provided for informational purposes only and does not constitute financial, legal, or investment advice. All figures are estimates based on available data and independent research at the time of preparation; they are not guaranteed and should be independently verified before making any purchase decision. Consult your own financial, legal, and tax advisors before acting on this information.